The 60-second version of Exhicon Events Media Solutions Limited — what it does, how it earns, and who it competes with, before any of the numbers below.
| Metric | FY22 | FY23 | FY24 | FY25 | FY26 | 3Y CAGR | 4Y CAGR |
|---|---|---|---|---|---|---|---|
| Revenue | — | ₹59 Cr | ₹88 Cr | ₹144 Cr | ₹203 Cr | +51.0% | +51.0% |
| EBITDA | — | ₹14 Cr | ₹20 Cr | ₹38 Cr | ₹58 Cr | +61.0% | +61.0% |
| EBITDA Margin | — | 23.5% | 22.8% | 26.7% | 28.4% | — | — |
| PAT (Net Profit) | — | ₹9 Cr | ₹13 Cr | ₹26 Cr | ₹41 Cr | +64.4% | +64.4% |
| EPS | ₹3.61 | ₹7.71 | ₹10.09 | ₹15.56 | — | — | — |
| ROE | — | 96.4% | 15.7% | 23.2% | 20.4% | — | — |
| ROCE | — | — | 21.3% | 29.0% | 24.6% | — | — |
| Total Debt | — | ₹1 Cr | ₹1 Cr | — | ₹19 Cr | +184.7% | +184.7% |
| Free Cash Flow | — | -₹3 Cr | -₹35 Cr | ₹13 Cr | -₹20 Cr | — | — |
| Company | P/E | ROE |
|---|---|---|
| BHARTI AIRTEL LIMITED | 39.8x | 20.2% |
| VODAFONE IDEA LIMITED | 3.6x | — |
A good business currently available at an undemanding price — the combination this framework exists to look for. The work left is qualitative: whether the advantage the numbers imply is one you can identify and expect to last. 3 high-severity red flags sit above this conclusion and should be read first.